<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£25,116</td><td>£25,493</td><td>£26,130</td><td>£26,783</td><td>£27,587</td><td>£131,109</td></tr><tr><td>Total Expenses</td><td>£35,656</td><td>£35,740</td><td>£35,847</td><td>£35,956</td><td>£36,079</td><td>£179,279</td></tr><tr><td>Profit Before Tax</td><td>£-10,540</td><td>£-10,247</td><td>£-9,717</td><td>£-9,173</td><td>£-8,492</td><td>£-48,170</td></tr><tr><td>Profit After Tax      </td><td>£-10,540</td><td>£-10,247</td><td>£-9,717</td><td>£-9,173</td><td>£-8,492</td><td>£-48,170</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,700</td><td>£28,025</td><td>£37,293</td><td>£81,034</td></tr><tr><td>Net Return</td><td>£-10,533</td><td>£-10,240</td><td>£5,984</td><td>£18,852</td><td>£28,801</td><td>£32,865</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>